Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $6,000 initial cash invested.
-16.2%
Cash On Cash
8.5%
Cap Rate
1.04
DSCR
$3,525
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $3,606 expenses = $81 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$1,356
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$6,000
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$3,525
Total Expenses
$3,606
Mortgage P&I
38%
$1,356
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
16%
$558
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your World Cup Home in Seattle | $5,085 | $229 | 1 | 1 | 0.04 mi |
Seattle Convention & World Cup Stay | $4,507 | $203 | 1 | 1 | 0.05 mi |
Downtown Pike Place Market/Sea Conv. Cntr | $3,908 | $176 | 1 | 1 | 0.05 mi |
Stylish Apt close to Convention Ctr | $1,465 | $66 | 1 | 1 | 0.05 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality